Schaeffler AG Beneish M-Score Historical Data
The historical data trend for Schaeffler AG's Beneish M-Score can be seen below:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Schaeffler AG Beneish M-Score Chart
|
Schaeffler AG Annual Data
|
|
Trend |
Dec14 |
Dec15 |
Dec16 |
Dec17 |
Dec18 |
Dec19 |
Dec20 |
Dec21 |
Dec22 |
Dec23 |
| Beneish M-Score |
|
Get a 7-Day Free Trial
|
|
|
-2.75 |
-3.02 |
-2.60 |
-2.49 |
-2.67 |
|
Schaeffler AG Quarterly Data
|
|
Mar19 |
Jun19 |
Sep19 |
Dec19 |
Mar20 |
Jun20 |
Sep20 |
Dec20 |
Mar21 |
Jun21 |
Sep21 |
Dec21 |
Mar22 |
Jun22 |
Sep22 |
Dec22 |
Mar23 |
Jun23 |
Sep23 |
Dec23 |
| Beneish M-Score |
Get a 7-Day Free Trial
|
|
|
|
|
|
|
|
|
|
|
|
|
-2.49 |
-2.41 |
-2.59 |
-2.66 |
-2.67 |
Competitive Comparison of Schaeffler AG's Beneish M-Score
For the Auto Parts subindustry, Schaeffler AG's Beneish M-Score, along with its competitors' market caps and Beneish M-Score data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
Schaeffler AG's Beneish M-Score Distribution in the Vehicles & Parts Industry
For the Vehicles & Parts industry and Consumer Cyclical sector, Schaeffler AG's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where Schaeffler AG's Beneish M-Score falls into.
Schaeffler AG Beneish M-Score Calculation
The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski F-Score), M-score can be used to detect the risk of earnings manipulation. This is the original research paper on M-score.
The M-Score Variables:
The M-score of Schaeffler AG for today is based on a combination of the following eight different indices:
| M | = | -4.84 | + | 0.92 * DSRI | + | 0.528 * GMI | + | 0.404 * AQI | + | 0.892 * SGI | + | 0.115 * DEPI |
| = | -4.84 | + | 0.92 * 0.9938 | + | 0.528 * 1.0271 | + | 0.404 * 1.286 | + | 0.892 * 1.032 | + | 0.115 * 0.9831 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 1.0192 | + | 4.679 * -0.069172 | - | 0.327 * 1.0446 |
| = | -2.67 |
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
| This Year (Dec23) TTM: | Last Year (Dec22) TTM: |
Total Receivables was €2,639 Mil.
Revenue was 4044 + 4062 + 4056 + 4152 = €16,314 Mil.
Gross Profit was 820 + 906 + 886 + 984 = €3,596 Mil.
Total Current Assets was €7,036 Mil.
Total Assets was €15,006 Mil.
Property, Plant and Equipment(Net PPE) was €4,791 Mil.
Depreciation, Depletion and Amortization(DDA) was €1,003 Mil.
Selling, General, & Admin. Expense(SGA) was €1,826 Mil.
Total Current Liabilities was €5,287 Mil.
Long-Term Debt & Capital Lease Obligation was €3,234 Mil.
Net Income was -107 + 150 + 138 + 129 = €310 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = €0 Mil.
Cash Flow from Operations was 457 + 428 + 307 + 156 = €1,348 Mil.
|
Total Receivables was €2,573 Mil.
Revenue was 4018 + 4242 + 3790 + 3758 = €15,808 Mil.
Gross Profit was 892 + 984 + 832 + 871 = €3,579 Mil.
Total Current Assets was €7,104 Mil.
Total Assets was €14,284 Mil.
Property, Plant and Equipment(Net PPE) was €4,827 Mil.
Depreciation, Depletion and Amortization(DDA) was €990 Mil.
Selling, General, & Admin. Expense(SGA) was €1,736 Mil.
Total Current Liabilities was €4,372 Mil.
Long-Term Debt & Capital Lease Obligation was €3,393 Mil.
|
1. DSRI = Days Sales in Receivables Index
Measured as the ratio of Revenue in Total Receivables in year t to year t-1.
A large increase in DSR could be indicative of revenue inflation.
| DSRI | = | (Receivables_t / Revenue_t) | / | (Receivables_t-1 / Revenue_t-1) |
| = | (2639 / 16314) | / | (2573 / 15808) |
| = | 0.161763 | / | 0.162766 |
| | = | 0.9938 |
2. GMI = Gross Margin Index
Measured as the ratio of gross margin in year t-1 to gross margin in year t.
Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.
| GMI | = | GrossMargin_t-1 | / | GrossMargin_t |
| = | (GrossProfit_t-1 / Revenue_t-1) | / | (GrossProfit_t / Revenue_t) |
| = | (3579 / 15808) | / | (3596 / 16314) |
| = | 0.226404 | / | 0.220424 |
| | = | 1.0271 |
3. AQI = Asset Quality Index
AQI is the ratio of asset quality in year t to year t-1.
Asset quality is measured as the ratio of non-current assets other than Property, Plant and Equipment to Total Assets.
| AQI | = | (1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) | / | (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1) |
| = | (1 - (7036 + 4791) / 15006) | / | (1 - (7104 + 4827) / 14284) |
| = | 0.211849 | / | 0.16473 |
| | = | 1.286 |
4. SGI = Sales Growth Index
Ratio of Revenue in year t to sales in year t-1.
Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.
| SGI | = | Sales_t | / | Sales_t-1 |
| = | Revenue_t | / | Revenue_t-1 |
| = | 16314 | / | 15808 |
| | = | 1.032 |
5. DEPI = Depreciation Index
Measured as the ratio of the rate of Depreciation, Depletion and Amortization in year t-1 to the corresponding rate in year t.
DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.
| DEPI | = | (Depreciation_t-1 / (Depreciaton_t-1 + PPE_t-1)) | / | (Depreciation_t / (Depreciaton_t + PPE_t)) |
| = | (990 / (990 + 4827)) | / | (1003 / (1003 + 4791)) |
| = | 0.170191 | / | 0.17311 |
| | = | 0.9831 |
Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.
6. SGAI = Sales, General and Administrative expenses Index
The ratio of Selling, General, & Admin. Expense(SGA) to Sales in year t relative to year t-1.
SGA expenses index > 1 means that the company is becoming less efficient in generate sales.
| SGAI | = | (SGA_t / Sales_t) | / | (SGA_t-1 /Sales_t-1) |
| = | (1826 / 16314) | / | (1736 / 15808) |
| = | 0.111928 | / | 0.109818 |
| | = | 1.0192 |
7. LVGI = Leverage Index
The ratio of total debt to Total Assets in year t relative to yeat t-1.
An LVGI > 1 indicates an increase in leverage
| LVGI | = | ((LTD_t + CurrentLiabilities_t) / TotalAssets_t) | / | ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1) |
| = | ((3234 + 5287) / 15006) | / | ((3393 + 4372) / 14284) |
| = | 0.56784 | / | 0.543615 |
| | = | 1.0446 |
8. TATA = Total Accruals to Total Assets
Total accruals calculated as the change in working capital accounts other than cash less depreciation.
| TATA | = | (IncomefromContinuingOperations_t | - | CashFlowsfromOperations_t) | / | TotalAssets_t |
| = | (NetIncome_t - NonOperatingIncome_t | - | CashFlowsfromOperations_t) | / | TotalAssets_t |
| = | (310 - 0 | - | 1348) | / | 15006 |
| | = | -0.069172 |
An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.
Schaeffler AG has a M-score of -2.67 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
WBO:SHA has been successfully added to your